Property Info
- MLS TB8453000
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2648
- Living Area (sqft) 2109
- Foundation Slab
- Min Lease Slab
- HOA Fees $22.08
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate4.9 | Gross Yield7.1% | Annual Rent$28,800.00 | Property Taxes$8,719.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $8,719.00 | $43,595.00 | $87,190.00 | |||
| Net Cash Flow | $20,081.00 | $100,405.00 | $200,810.00 | |||
| HOA Fees | $264.96 | $1,324.80 | $2,649.60 |